Published on 30/06/2021 11:58:17 AM | Source: Motilal Oswal Financial Services Ltd

Buy Steel Authority of India Ltd For Target Rs.185 - Motilal Oswal

Follow us Now on Telegram ! Get daily 10 - 12 important updates on Business, Finance and Investment. Join our Telegram Channel 

Download Telegram App before Joining the Channel

Biggest beneficiary of improved pricing

Deleveraging to remain strong

* SAIL continues to reap the benefits of higher steel prices as 4QFY21 EBITDA grew 21% QoQ, despite a wage revision impact. In the absence of significant capex, net debt declined further to INR366b (v/s INR538b in Mar’20).

* With steel prices at a record high, SAIL is poised to post its best ever EBITDA/t of ~INR20,000 in 1QFY22. We upgrade our FY22E/FY23E EBITDA estimate by 71%/33% to factor in higher steel prices, and estimate a further INR102b (INR25/share) fall in net debt to INR265b (1x EBITDA) in FY22E.

* We expect dividend payout to be strong at INR10/share in FY22E (7.5% yield), based on an expected 25% payout ratio. Reiterate Buy.


EBITDA up 21% QoQ despite a wage revision hit

* Sales/EBITDA/adjusted PAT rose 17%/21%/39% QoQ in 4QFY21 to INR232.9b/61.5b/35.7b and was 1%/9%/11% below our estimate.

* Blended realization grew only INR5718/t QoQ (v/s 8-10k/t for peers) to INR53,531/t (est. INR55,273/t), due to weaker mix and sales to railways (~10% of volumes) made at lower provisional prices.

* Employee cost was higher at INR40.7b (est. INR36.3b) v/s INR23.4b in 3Q due to an INR11.6b provision for wage revision in FY21. As a result, EBITDA/t stood at INR14,145/t (+16% QoQ) on a reported basis and at INR16,802/t (+37% QoQ) adjusted for a wage revision provision.

* Sales volume stood at 4.35mt, up 5% QoQ/16% YoY.

* Finance cost fell 19% QoQ to INR5.4b due to debt repayments.

* Consolidated revenue/EBITDA stood at INR691.1b/INR127.4b in FY21, up 12%/123% YoY on higher EBITDA/t of INR8,526/t (+112% YoY). Adjusted PAT stood at INR54.5b v/s a loss of INR1.9b in FY20.

* Higher FCF leads to net-debt reduction: Led by strongOCF at INR234b (higher EBITDA and working capital release of INR100.6b) and lower capex at INR35.3b (-20% YoY), FCF rose to INR199b (v/s INR49.9b in FY20). This helped lower net debt by INR167b YoY (INR76.8b QoQ) to INR366b in Mar’21. Net debt/EBITDA ratio declined to 2.9x, the lowest since FY12.


Conference call takeaways – Profitability to improve on higher NSR

* Volume guidance:Despite a production loss in Apr-May’21, SAIL has guided at steel/iron ore sales of 18.3mt/13.5mt in FY22 (v/s 14.9mt/3.2mt in FY21). We have factored in sales of 16.6mt in FY22.

* Pricing remains strong in Jun’21: Steel realization remainsstrong in Jun’21, with flats/longs NSR in Jun’21 being higher by ~INR10,000/INR5,500 per tonne over Mar’21 at INR63,500/INR50,500 per tonne.


Valuation and view

* Despite factoring in a conservative realization (~15% discount to spot) and higher coking coal prices (USD165/t CNF India) in FY22E, we estimate SAIL’s EBITDA to grow by over 100% YoY to INR270b.

* We estimate a further INR102b (INR25/share) fall in net debt to INR265b (1x of EBITDA) in FY22E on the back of higher operating cash flows.

* We value the stock at 5x FY23E EV/EBITDA at INR185/share, implying a target P/B of 1.2x (v/s its historical average of 0.7x). Reiterate Buy.


To Read Complete Report & Disclaimer Click Here


For More Motilal Oswal Securities Ltd Disclaimer SEBI Registration number is INH000000412


Above views are of the author and not of the website kindly read disclaimer

betvakti elexusbet gorabet maksibet maltcasino milosbet quennbet setrabet atlantisbahis artoscasino dumanbet elitbahis fashionbet favoribahis hiltonbet liderbahis oslobet romabet vegabet yorkbet kalebet bet10bet bahislion bahislion bahislion betpark dakikbet dumanbet fenomenbet holiganbet kalebet kolaybet lordbahis olabahis onwin piabet pusulabet süper10bet vipbahis supertotobet mariobet bahigo bahis siteleri güvenilir bahis siteleri kaçak bahis siteleri betist 1xbet asyabahis betebet betgaranti betlike betvole ligobet pinbahis polobet verabet